Highlights

[OCK] YoY Quarter Result on 2015-12-31 [#4]

Stock [OCK]: OCK GROUP BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     155.99%    YoY -     92.82%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 134,505 134,406 107,140 105,773 57,927 46,196 36,170 24.46%
  YoY % 0.07% 25.45% 1.29% 82.60% 25.39% 27.72% -
  Horiz. % 371.87% 371.60% 296.21% 292.43% 160.15% 127.72% 100.00%
PBT 13,209 11,094 15,507 16,667 10,217 7,345 5,527 15.62%
  YoY % 19.06% -28.46% -6.96% 63.13% 39.10% 32.89% -
  Horiz. % 238.99% 200.72% 280.57% 301.56% 184.86% 132.89% 100.00%
Tax -5,737 -3,053 -4,095 -4,344 -3,645 -2,494 -1,590 23.83%
  YoY % -87.91% 25.45% 5.73% -19.18% -46.15% -56.86% -
  Horiz. % 360.82% 192.01% 257.55% 273.21% 229.25% 156.86% 100.00%
NP 7,472 8,041 11,412 12,323 6,572 4,851 3,937 11.26%
  YoY % -7.08% -29.54% -7.39% 87.51% 35.48% 23.22% -
  Horiz. % 189.79% 204.24% 289.87% 313.00% 166.93% 123.22% 100.00%
NP to SH 6,918 6,974 11,950 12,518 6,492 4,548 3,814 10.43%
  YoY % -0.80% -41.64% -4.54% 92.82% 42.74% 19.24% -
  Horiz. % 181.38% 182.85% 313.32% 328.21% 170.21% 119.24% 100.00%
Tax Rate 43.43 % 27.52 % 26.41 % 26.06 % 35.68 % 33.96 % 28.77 % 7.10%
  YoY % 57.81% 4.20% 1.34% -26.96% 5.06% 18.04% -
  Horiz. % 150.96% 95.66% 91.80% 90.58% 124.02% 118.04% 100.00%
Total Cost 127,033 126,365 95,728 93,450 51,355 41,345 32,233 25.67%
  YoY % 0.53% 32.00% 2.44% 81.97% 24.21% 28.27% -
  Horiz. % 394.11% 392.04% 296.99% 289.92% 159.32% 128.27% 100.00%
Net Worth 427,021 427,021 419,062 238,536 142,851 82,432 55,202 40.61%
  YoY % 0.00% 1.90% 75.68% 66.98% 73.29% 49.33% -
  Horiz. % 773.55% 773.55% 759.14% 432.11% 258.78% 149.33% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 87 - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 1.25 % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 427,021 427,021 419,062 238,536 142,851 82,432 55,202 40.61%
  YoY % 0.00% 1.90% 75.68% 66.98% 73.29% 49.33% -
  Horiz. % 773.55% 773.55% 759.14% 432.11% 258.78% 149.33% 100.00%
NOSH 871,472 871,472 873,046 554,736 408,146 284,249 250,921 23.05%
  YoY % 0.00% -0.18% 57.38% 35.92% 43.59% 13.28% -
  Horiz. % 347.31% 347.31% 347.94% 221.08% 162.66% 113.28% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 5.56 % 5.98 % 10.65 % 11.65 % 11.35 % 10.50 % 10.88 % -10.58%
  YoY % -7.02% -43.85% -8.58% 2.64% 8.10% -3.49% -
  Horiz. % 51.10% 54.96% 97.89% 107.08% 104.32% 96.51% 100.00%
ROE 1.62 % 1.63 % 2.85 % 5.25 % 4.54 % 5.52 % 6.91 % -21.47%
  YoY % -0.61% -42.81% -45.71% 15.64% -17.75% -20.12% -
  Horiz. % 23.44% 23.59% 41.24% 75.98% 65.70% 79.88% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.43 15.42 12.27 19.07 14.19 16.25 14.41 1.15%
  YoY % 0.06% 25.67% -35.66% 34.39% -12.68% 12.77% -
  Horiz. % 107.08% 107.01% 85.15% 132.34% 98.47% 112.77% 100.00%
EPS 0.79 0.80 1.45 2.26 1.59 1.60 1.52 -10.33%
  YoY % -1.25% -44.83% -35.84% 42.14% -0.62% 5.26% -
  Horiz. % 51.97% 52.63% 95.39% 148.68% 104.61% 105.26% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4900 0.4900 0.4800 0.4300 0.3500 0.2900 0.2200 14.27%
  YoY % 0.00% 2.08% 11.63% 22.86% 20.69% 31.82% -
  Horiz. % 222.73% 222.73% 218.18% 195.45% 159.09% 131.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 958,572
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 14.03 14.02 11.18 11.03 6.04 4.82 3.77 24.47%
  YoY % 0.07% 25.40% 1.36% 82.62% 25.31% 27.85% -
  Horiz. % 372.15% 371.88% 296.55% 292.57% 160.21% 127.85% 100.00%
EPS 0.72 0.73 1.25 1.31 0.68 0.47 0.40 10.29%
  YoY % -1.37% -41.60% -4.58% 92.65% 44.68% 17.50% -
  Horiz. % 180.00% 182.50% 312.50% 327.50% 170.00% 117.50% 100.00%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.4455 0.4455 0.4372 0.2488 0.1490 0.0860 0.0576 40.61%
  YoY % 0.00% 1.90% 75.72% 66.98% 73.26% 49.31% -
  Horiz. % 773.44% 773.44% 759.03% 431.94% 258.68% 149.31% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.4250 0.9000 0.7600 0.6750 0.8000 0.8000 0.4900 -
P/RPS 2.75 5.84 6.19 3.54 5.64 4.92 3.40 -3.47%
  YoY % -52.91% -5.65% 74.86% -37.23% 14.63% 44.71% -
  Horiz. % 80.88% 171.76% 182.06% 104.12% 165.88% 144.71% 100.00%
P/EPS 53.54 112.46 55.52 29.91 50.30 50.00 32.24 8.82%
  YoY % -52.39% 102.56% 85.62% -40.54% 0.60% 55.09% -
  Horiz. % 166.07% 348.82% 172.21% 92.77% 156.02% 155.09% 100.00%
EY 1.87 0.89 1.80 3.34 1.99 2.00 3.10 -8.08%
  YoY % 110.11% -50.56% -46.11% 67.84% -0.50% -35.48% -
  Horiz. % 60.32% 28.71% 58.06% 107.74% 64.19% 64.52% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 0.87 1.84 1.58 1.57 2.29 2.76 2.23 -14.51%
  YoY % -52.72% 16.46% 0.64% -31.44% -17.03% 23.77% -
  Horiz. % 39.01% 82.51% 70.85% 70.40% 102.69% 123.77% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 26/02/18 27/02/17 29/02/16 26/02/15 26/02/14 28/02/13 -
Price 0.5600 0.8250 0.8300 0.7000 0.9000 0.8050 0.4900 -
P/RPS 3.63 5.35 6.76 3.67 6.34 4.95 3.40 1.10%
  YoY % -32.15% -20.86% 84.20% -42.11% 28.08% 45.59% -
  Horiz. % 106.76% 157.35% 198.82% 107.94% 186.47% 145.59% 100.00%
P/EPS 70.54 103.09 60.64 31.02 56.58 50.31 32.24 13.93%
  YoY % -31.57% 70.00% 95.49% -45.17% 12.46% 56.05% -
  Horiz. % 218.80% 319.76% 188.09% 96.22% 175.50% 156.05% 100.00%
EY 1.42 0.97 1.65 3.22 1.77 1.99 3.10 -12.20%
  YoY % 46.39% -41.21% -48.76% 81.92% -11.06% -35.81% -
  Horiz. % 45.81% 31.29% 53.23% 103.87% 57.10% 64.19% 100.00%
DY 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.14 1.68 1.73 1.63 2.57 2.78 2.23 -10.58%
  YoY % -32.14% -2.89% 6.13% -36.58% -7.55% 24.66% -
  Horiz. % 51.12% 75.34% 77.58% 73.09% 115.25% 124.66% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

573  485  641  409 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BIOHLDG 0.31-0.045 
 AT 0.195-0.015 
 LAMBO 0.04+0.005 
 ASIABIO-OR 0.02+0.005 
 HIAPTEK 0.31+0.03 
 KANGER 0.17-0.005 
 ARMADA 0.320.00 
 XOX 0.105-0.005 
 BIOHLDG-WA 0.235-0.055 
 AEM 0.185+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS